[SINDORA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.02%
YoY- -41.07%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 336,581 332,423 345,782 344,675 351,111 358,910 341,926 -1.04%
PBT 48,482 48,646 22,856 28,553 35,399 40,538 45,629 4.11%
Tax -4,104 -6,251 -4,784 -6,554 -8,037 -7,033 -7,460 -32.78%
NP 44,378 42,395 18,072 21,999 27,362 33,505 38,169 10.53%
-
NP to SH 45,482 42,094 11,857 15,961 21,576 27,299 30,454 30.56%
-
Tax Rate 8.46% 12.85% 20.93% 22.95% 22.70% 17.35% 16.35% -
Total Cost 292,203 290,028 327,710 322,676 323,749 325,405 303,757 -2.54%
-
Net Worth 228,295 227,513 200,362 197,875 192,108 197,841 195,875 10.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,799 9,602 4,802 4,802 4,802 - - -
Div Payout % 10.55% 22.81% 40.51% 30.09% 22.26% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 228,295 227,513 200,362 197,875 192,108 197,841 195,875 10.71%
NOSH 95,922 95,997 95,867 96,056 96,054 96,039 96,017 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.18% 12.75% 5.23% 6.38% 7.79% 9.34% 11.16% -
ROE 19.92% 18.50% 5.92% 8.07% 11.23% 13.80% 15.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 350.89 346.28 360.69 358.83 365.53 373.71 356.11 -0.97%
EPS 47.42 43.85 12.37 16.62 22.46 28.42 31.72 30.64%
DPS 5.00 10.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.38 2.37 2.09 2.06 2.00 2.06 2.04 10.79%
Adjusted Per Share Value based on latest NOSH - 96,056
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 350.87 346.54 360.46 359.31 366.02 374.15 356.44 -1.04%
EPS 47.41 43.88 12.36 16.64 22.49 28.46 31.75 30.54%
DPS 5.00 10.01 5.01 5.01 5.01 0.00 0.00 -
NAPS 2.3799 2.3717 2.0887 2.0628 2.0027 2.0624 2.0419 10.72%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.51 1.57 1.58 1.60 1.99 1.98 2.34 -
P/RPS 0.43 0.45 0.44 0.45 0.54 0.53 0.66 -24.78%
P/EPS 3.18 3.58 12.77 9.63 8.86 6.97 7.38 -42.86%
EY 31.40 27.93 7.83 10.39 11.29 14.36 13.55 74.84%
DY 3.31 6.37 3.16 3.13 2.51 0.00 0.00 -
P/NAPS 0.63 0.66 0.76 0.78 1.00 0.96 1.15 -32.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 27/08/09 25/05/09 26/02/09 27/11/08 29/08/08 -
Price 1.48 1.55 1.50 1.76 1.90 2.05 1.82 -
P/RPS 0.42 0.45 0.42 0.49 0.52 0.55 0.51 -12.10%
P/EPS 3.12 3.53 12.13 10.59 8.46 7.21 5.74 -33.32%
EY 32.04 28.29 8.25 9.44 11.82 13.87 17.43 49.89%
DY 3.38 6.45 3.33 2.84 2.63 0.00 0.00 -
P/NAPS 0.62 0.65 0.72 0.85 0.95 1.00 0.89 -21.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment